| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 431.00 | 2 114.00 | 9 316.00 | 11 431.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 11 521.00 | 2 114.00 | 9 406.00 | 11 521.00 |
BT Goods | 442.00 | | 442.00 | 442.00 |
BX Customers and related accounts | 23 083.00 | | 23 083.00 | 23 083.00 |
BZ Other receivables | 5 222.00 | | 5 222.00 | 5 222.00 |
CF Cash and cash equivalents | 32 509.00 | | 32 509.00 | 32 509.00 |
CH Prepaid expenses | 23 393.00 | | 23 393.00 | 23 393.00 |
CJ TOTAL (II) | 84 650.00 | | 84 650.00 | 84 650.00 |
CO Grand total (0 to V) | 96 170.00 | 2 114.00 | 94 056.00 | 96 170.00 |
CP Shares due in less than one year | 90.00 | | | 90.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 045.00 | | | -44 045.00 |
DL TOTAL (I) | -36 545.00 | | | -36 545.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 060.00 | | | 59 060.00 |
DW Advances and down payments received on current orders | 11 600.00 | | | 11 600.00 |
DX Trade payables and related accounts | 18 581.00 | | | 18 581.00 |
DY Tax and social security liabilities | 5 018.00 | | | 5 018.00 |
EA Other liabilities | 26 984.00 | | | 26 984.00 |
EB Prepaid income (2) | 9 358.00 | | | 9 358.00 |
EC TOTAL (IV) | 130 600.00 | | | 130 600.00 |
EE Grand total (I to V) | 94 056.00 | | | 94 056.00 |
EI Including equity loans | 59 060.00 | | | 59 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 522.00 | | 34 522.00 | 34 522.00 |
FJ Net sales | 34 522.00 | | 34 522.00 | 34 522.00 |
FQ Other income | | | 383.00 | |
FR Total operating income (I) | | | 34 905.00 | |
FS Purchases of goods (including customs duties) | | | 442.00 | |
FT Inventory change (goods) | | | -442.00 | |
FU Purchases of raw materials and other supplies | | | 4 053.00 | |
FW Other purchases and external expenses | | | 65 068.00 | |
FX Taxes, duties, and similar payments | | | 40.00 | |
FY Salaries and Wages | | | 5 993.00 | |
FZ Social Security Contributions | | | 1 676.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 114.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 78 946.00 | |
GG - OPERATING RESULT (I - II) | | | -44 041.00 | |
GS Negative differences of foreign exchange | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 34 905.00 | | | 34 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 950.00 | | | 78 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 045.00 | | | -44 045.00 |
